[DAYANG] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.84%
YoY- 35.28%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 761,231 651,107 561,680 455,469 411,200 414,299 401,215 53.43%
PBT 178,080 153,180 175,177 163,490 178,133 174,023 128,235 24.54%
Tax -33,101 -27,554 -25,883 -25,056 -30,317 -30,112 -26,992 14.61%
NP 144,979 125,626 149,294 138,434 147,816 143,911 101,243 27.12%
-
NP to SH 144,979 125,626 118,345 127,805 137,187 133,523 112,955 18.15%
-
Tax Rate 18.59% 17.99% 14.78% 15.33% 17.02% 17.30% 21.05% -
Total Cost 616,252 525,481 412,386 317,035 263,384 270,388 299,972 61.81%
-
Net Worth 726,225 643,517 663,570 549,243 549,517 549,858 1,369,637 -34.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 69,845 68,436 68,436 95,957 134,366 134,574 162,069 -43.03%
Div Payout % 48.18% 54.48% 57.83% 75.08% 97.94% 100.79% 143.48% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,225 643,517 663,570 549,243 549,517 549,858 1,369,637 -34.56%
NOSH 825,256 794,465 819,222 549,243 549,517 549,858 1,369,637 -28.72%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.05% 19.29% 26.58% 30.39% 35.95% 34.74% 25.23% -
ROE 19.96% 19.52% 17.83% 23.27% 24.97% 24.28% 8.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.24 81.96 68.56 82.93 74.83 75.35 29.29 115.30%
EPS 17.57 15.81 14.45 23.27 24.97 24.28 8.25 65.76%
DPS 8.46 8.61 8.35 17.47 24.45 24.47 11.83 -20.07%
NAPS 0.88 0.81 0.81 1.00 1.00 1.00 1.00 -8.19%
Adjusted Per Share Value based on latest NOSH - 549,243
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.75 56.24 48.51 39.34 35.52 35.78 34.65 53.45%
EPS 12.52 10.85 10.22 11.04 11.85 11.53 9.76 18.11%
DPS 6.03 5.91 5.91 8.29 11.61 11.62 14.00 -43.05%
NAPS 0.6273 0.5558 0.5731 0.4744 0.4746 0.4749 1.183 -34.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.60 3.75 5.79 4.75 4.90 2.80 2.38 -
P/RPS 3.90 4.58 8.44 5.73 6.55 3.72 8.12 -38.75%
P/EPS 20.49 23.72 40.08 20.41 19.63 11.53 28.86 -20.46%
EY 4.88 4.22 2.49 4.90 5.09 8.67 3.47 25.60%
DY 2.35 2.30 1.44 3.68 4.99 8.74 4.97 -39.38%
P/NAPS 4.09 4.63 7.15 4.75 4.90 2.80 2.38 43.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 -
Price 3.69 3.56 3.59 5.22 4.72 4.81 2.40 -
P/RPS 4.00 4.34 5.24 6.29 6.31 6.38 8.19 -38.06%
P/EPS 21.00 22.51 24.85 22.43 18.91 19.81 29.10 -19.59%
EY 4.76 4.44 4.02 4.46 5.29 5.05 3.44 24.24%
DY 2.29 2.42 2.33 3.35 5.18 5.09 4.93 -40.10%
P/NAPS 4.19 4.40 4.43 5.22 4.72 4.81 2.40 45.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment